[BAUTO] YoY Annualized Quarter Result on 31-Jul-2017 [#1]

Stock

[BAUTO] BERMAZ AUTO BERHAD

Announcement Date

11-Sep-2017

Admission Sponsor

Sponsor

Financial Year

30-Apr-2018

Quarter

31-Jul-2017 [#1]

Profit Trend

QoQ- -32.11%

YoY- -50.85%

Quarter Report

BAUTO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Annualized Quarter Result
Revenue	1,795,576	2,140,176	1,941,584	1,564,912	1,974,464	2,050,180	2,031,804	-2.03%
YoY %	-16.10%	10.23%	24.07%	-20.74%	-3.69%	0.90%	-	-
Horiz. %	88.37%	105.33%	95.56%	77.02%	97.18%	100.90%	100.00%	-
PBT	52,460	260,148	268,976	126,892	234,292	294,156	305,872	-25.44%
YoY %	-79.83%	-3.28%	111.97%	-45.84%	-20.35%	-3.83%	-	-
Horiz. %	17.15%	85.05%	87.94%	41.49%	76.60%	96.17%	100.00%	-
Tax	-18,112	-54,256	-62,604	-34,260	-57,296	-74,036	-76,284	-21.29%
YoY %	66.62%	13.33%	-82.73%	40.21%	22.61%	2.95%	-	-
Horiz. %	23.74%	71.12%	82.07%	44.91%	75.11%	97.05%	100.00%	-
NP	34,348	205,892	206,372	92,632	176,996	220,120	229,588	-27.11%
YoY %	-83.32%	-0.23%	122.79%	-47.66%	-19.59%	-4.12%	-	-
Horiz. %	14.96%	89.68%	89.89%	40.35%	77.09%	95.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	36,980	202,060	201,112	80,828	164,444	208,812	224,404	-25.93%
YoY %	-81.70%	0.47%	148.81%	-50.85%	-21.25%	-6.95%	-	-
Horiz. %	16.48%	90.04%	89.62%	36.02%	73.28%	93.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.53%	20.86%	23.27%	27.00%	24.45%	25.17%	24.94%	-
YoY %	65.53%	-10.36%	-13.81%	10.43%	-2.86%	0.92%	-	-
Horiz. %	138.45%	83.64%	93.30%	108.26%	98.04%	100.92%	100.00%	-
Total Cost	1,761,228	1,934,284	1,735,212	1,472,280	1,797,468	1,830,060	1,802,216	-0.38%
YoY %	-8.95%	11.47%	17.86%	-18.09%	-1.78%	1.54%	-	-
Horiz. %	97.73%	107.33%	96.28%	81.69%	99.74%	101.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	480,910	498,647	474,137	427,002	457,030	460,936	374,383	4.25%
YoY %	-3.56%	5.17%	11.04%	-6.57%	-0.85%	23.12%	-	-
Horiz. %	128.45%	133.19%	126.64%	114.05%	122.08%	123.12%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Dividend
Div	23,243	150,894	116,068	69,281	137,418	102,582	64,576	-15.64%
YoY %	-84.60%	30.00%	67.53%	-49.58%	33.96%	58.85%	-	-
Horiz. %	35.99%	233.67%	179.74%	107.29%	212.80%	158.85%	100.00%	-
Div Payout %	62.85%	74.68%	57.71%	85.71%	83.57%	49.13%	28.78%	-
YoY %	-15.84%	29.41%	-32.67%	2.56%	70.10%	70.71%	-	-
Horiz. %	218.38%	259.49%	200.52%	297.81%	290.38%	170.71%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Equity
Net Worth	480,910	498,647	474,137	427,002	457,030	460,936	374,383	4.25%
YoY %	-3.56%	5.17%	11.04%	-6.57%	-0.85%	23.12%	-	-
Horiz. %	128.45%	133.19%	126.64%	114.05%	122.08%	123.12%	100.00%	-
NOSH	1,163,549	1,163,349	1,162,008	1,154,685	1,145,153	1,139,803	807,208	6.27%
YoY %	0.02%	0.12%	0.63%	0.83%	0.47%	41.20%	-	-
Horiz. %	144.14%	144.12%	143.95%	143.05%	141.87%	141.20%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Ratio Analysis
NP Margin	1.91%	9.62%	10.63%	5.92%	8.96%	10.74%	11.30%	-
YoY %	-80.15%	-9.50%	79.56%	-33.93%	-16.57%	-4.96%	-	-
Horiz. %	16.90%	85.13%	94.07%	52.39%	79.29%	95.04%	100.00%	-
ROE	7.69%	40.52%	42.42%	18.93%	35.98%	45.30%	59.94%	-
YoY %	-81.02%	-4.48%	124.09%	-47.39%	-20.57%	-24.42%	-	-
Horiz. %	12.83%	67.60%	70.77%	31.58%	60.03%	75.58%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Per Share
RPS	154.50	184.38	167.28	135.53	172.42	179.87	251.71	-7.80%
YoY %	-16.21%	10.22%	23.43%	-21.40%	-4.14%	-28.54%	-	-
Horiz. %	61.38%	73.25%	66.46%	53.84%	68.50%	71.46%	100.00%	-
EPS	3.20	17.40	17.32	7.00	14.36	18.32	27.80	-30.23%
YoY %	-81.61%	0.46%	147.43%	-51.25%	-21.62%	-34.10%	-	-
Horiz. %	11.51%	62.59%	62.30%	25.18%	51.65%	65.90%	100.00%	-
DPS	2.00	13.00	10.00	6.00	12.00	9.00	8.00	-20.61%
YoY %	-84.62%	30.00%	66.67%	-50.00%	33.33%	12.50%	-	-
Horiz. %	25.00%	162.50%	125.00%	75.00%	150.00%	112.50%	100.00%	-
NAPS	0.4138	0.4296	0.4085	0.3698	0.3991	0.4044	0.4638	-1.88%
YoY %	-3.68%	5.17%	10.47%	-7.34%	-1.31%	-12.81%	-	-
Horiz. %	89.22%	92.63%	88.08%	79.73%	86.05%	87.19%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,154,685
RPS	153.35	182.78	165.82	133.65	168.62	175.09	173.52	-2.03%
YoY %	-16.10%	10.23%	24.07%	-20.74%	-3.70%	0.90%	-	-
Horiz. %	88.38%	105.34%	95.56%	77.02%	97.18%	100.90%	100.00%	-
EPS	3.16	17.26	17.18	6.90	14.04	17.83	19.16	-25.92%
YoY %	-81.69%	0.47%	148.99%	-50.85%	-21.26%	-6.94%	-	-
Horiz. %	16.49%	90.08%	89.67%	36.01%	73.28%	93.06%	100.00%	-
DPS	1.99	12.89	9.91	5.92	11.74	8.76	5.51	-15.59%
YoY %	-84.56%	30.07%	67.40%	-49.57%	34.02%	58.98%	-	-
Horiz. %	36.12%	233.94%	179.85%	107.44%	213.07%	158.98%	100.00%	-
NAPS	0.4107	0.4259	0.4049	0.3647	0.3903	0.3936	0.3197	4.25%
YoY %	-3.57%	5.19%	11.02%	-6.56%	-0.84%	23.12%	-	-
Horiz. %	128.46%	133.22%	126.65%	114.08%	122.08%	123.12%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/07/20	31/07/19	31/07/18	31/07/17	29/07/16	31/07/15	31/07/14	-
Price	1.41	2.55	2.18	1.96	2.34	2.60	2.58	-
P/RPS	0.91	1.38	1.30	1.45	1.36	1.45	1.02	-1.88%
YoY %	-34.06%	6.15%	-10.34%	6.62%	-6.21%	42.16%	-	-
Horiz. %	89.22%	135.29%	127.45%	142.16%	133.33%	142.16%	100.00%	-
P/EPS	44.31	14.65	12.58	28.00	16.30	14.19	9.28	29.73%
YoY %	202.46%	16.45%	-55.07%	71.78%	14.87%	52.91%	-	-
Horiz. %	477.48%	157.87%	135.56%	301.72%	175.65%	152.91%	100.00%	-
EY	2.26	6.83	7.95	3.57	6.14	7.05	10.78	-22.90%
YoY %	-66.91%	-14.09%	122.69%	-41.86%	-12.91%	-34.60%	-	-
Horiz. %	20.96%	63.36%	73.75%	33.12%	56.96%	65.40%	100.00%	-
DY	1.42	5.10	4.59	3.06	5.13	3.46	3.10	-12.19%
YoY %	-72.16%	11.11%	50.00%	-40.35%	48.27%	11.61%	-	-
Horiz. %	45.81%	164.52%	148.06%	98.71%	165.48%	111.61%	100.00%	-
P/NAPS	3.41	5.94	5.34	5.30	5.86	6.43	5.56	-7.81%
YoY %	-42.59%	11.24%	0.75%	-9.56%	-8.86%	15.65%	-	-
Horiz. %	61.33%	106.83%	96.04%	95.32%	105.40%	115.65%	100.00%	-

	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	31/07/15	31/07/14	CAGR
Price Multiplier on Announcement Date
Date	10/09/20	13/09/19	13/09/18	11/09/17	08/09/16	10/09/15	08/09/14	-
Price	1.41	2.39	2.07	2.14	2.25	2.13	2.90	-
P/RPS	0.91	1.30	1.24	1.58	1.30	1.18	1.15	-3.82%
YoY %	-30.00%	4.84%	-21.52%	21.54%	10.17%	2.61%	-	-
Horiz. %	79.13%	113.04%	107.83%	137.39%	113.04%	102.61%	100.00%	-
P/EPS	44.31	13.73	11.95	30.57	15.67	11.63	10.43	27.23%
YoY %	222.72%	14.90%	-60.91%	95.09%	34.74%	11.51%	-	-
Horiz. %	424.83%	131.64%	114.57%	293.10%	150.24%	111.51%	100.00%	-
EY	2.26	7.28	8.37	3.27	6.38	8.60	9.59	-21.39%
YoY %	-68.96%	-13.02%	155.96%	-48.75%	-25.81%	-10.32%	-	-
Horiz. %	23.57%	75.91%	87.28%	34.10%	66.53%	89.68%	100.00%	-
DY	1.42	5.44	4.83	2.80	5.33	4.23	2.76	-10.47%
YoY %	-73.90%	12.63%	72.50%	-47.47%	26.00%	53.26%	-	-
Horiz. %	51.45%	197.10%	175.00%	101.45%	193.12%	153.26%	100.00%	-
P/NAPS	3.41	5.56	5.07	5.79	5.64	5.27	6.25	-9.59%
YoY %	-38.67%	9.66%	-12.44%	2.66%	7.02%	-15.68%	-	-
Horiz. %	54.56%	88.96%	81.12%	92.64%	90.24%	84.32%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 02 May 2024

MQ Trader

MQ Trading Signals

2024-05-03 12:30:00

EMA 5

5 Mins

BUY

2024-05-03 11:00:00

EMA 5

30 Mins

SELL

2024-05-03 10:50:00

EMA 5

10 Mins

SELL

2024-05-03 10:50:00

ADX

10 Mins

SELL

2024-05-03 10:30:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

351

YTLPOWR

YTL POWER INTERNATIONAL BHD

319

MPI

MALAYSIAN PACIFIC INDUSTRIES

318

HLIND

HONG LEONG INDUSTRIES BHD

311

MYEG

MY E.G. SERVICES BHD

266

CAPITALA

CAPITAL A BERHAD

233

DNEX

DAGANG NEXCHANGE BERHAD

209

YTL

YTL CORPORATION BHD

208

PBBANK

PUBLIC BANK BHD

208

Daily Stocks

HSI-CXG

0.165

+0.04

211,611,800

INIX-OR

0.02

0.00

141,839,900

HSI-HUT

0.235

-0.035

92,875,600

FITTERS

0.05

0.00

88,866,800

EDUSPEC-OR

0.005

0.00

75,002,700

BPURI

0.075

0.00

73,836,500

E&O-LR

0.055

+0.01

56,261,700

INGENIEU

0.125

-0.005

55,822,400

EPICON

0.435

-0.035

37,201,100

HSI-HS2

0.13

-0.03

34,699,900

More active Stocks

MPI

31.06

+0.64

93,700

AJI

20.34

+0.60

779,900

DLADY

34.22

+0.52

13,100

TENAGA

12.32

+0.30

6,736,300

NESTLE

128.20

+0.30

12,500

SAM

5.06

+0.23

297,200

HUMEIND-LA

4.10

+0.22

3,400

F&N

32.02

+0.20

203,400

MCEMENT

5.17

+0.18

1,346,900

PETGAS

18.10

+0.18

202,100

More gainer Stocks

ALLIANZ

21.02

-0.26

3,800

HSI-HWB

0.22

-0.25

235,400

APOLLO

6.85

-0.19

185,000

ORIENT

6.97

-0.18

1,220,900

GESHEN

4.04

-0.15

73,300

NIO-C8

0.025

-0.14

32,000

KUAISHO-C17

0.08

-0.12

58,800

XIAOMI-C31

0.005

-0.115

15,000

HSI-HS4

0.13

-0.11

110,000

HSI-HS6

0.575

-0.095

108,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More